STYREG EL ApS
CVR number: 36023430
Jasminvej 22, Salten 8653 Them
post@styreg.com
tel: 70257055
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 679.13 | 715.08 | 812.38 | 703.63 | 881.52 |
| Employee benefit expenses | - 577.89 | - 626.31 | - 653.51 | - 634.31 | - 618.88 |
| Total depreciation | -11.31 | -20.68 | -23.79 | -45.03 | -49.09 |
| EBIT | 89.94 | 68.10 | 135.09 | 24.29 | 213.54 |
| Other financial income | 6.79 | ||||
| Other financial expenses | -0.99 | -1.77 | -3.20 | -1.95 | -0.09 |
| Pre-tax profit | 88.94 | 66.33 | 131.88 | 22.33 | 220.24 |
| Income taxes | -19.57 | -14.49 | -30.77 | -4.91 | -48.45 |
| Net earnings | 69.38 | 51.84 | 101.11 | 17.42 | 171.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 64.09 | 71.40 | 84.11 | 104.08 | 54.99 |
| Tangible assets total | 64.09 | 71.40 | 84.11 | 104.08 | 54.99 |
| Investments total | |||||
| Deferred tax assets | 0.19 | 5.22 | |||
| Long term receivables total | 0.19 | 5.22 | |||
| Raw materials and consumables | 40.82 | 49.06 | 67.06 | 52.87 | 68.29 |
| Inventories total | 40.82 | 49.06 | 67.06 | 52.87 | 68.29 |
| Current trade debtors | 245.91 | 144.66 | 89.37 | 397.29 | 300.19 |
| Current amounts owed by group member comp. | 22.35 | ||||
| Prepayments and accrued income | 6.60 | 6.74 | 25.00 | 8.07 | |
| Short term receivables total | 252.50 | 173.76 | 114.37 | 405.36 | 300.19 |
| Cash and bank deposits | 154.87 | 273.23 | 276.13 | 61.69 | 403.73 |
| Cash and cash equivalents | 154.87 | 273.23 | 276.13 | 61.69 | 403.73 |
| Balance sheet total (assets) | 512.28 | 567.45 | 541.66 | 624.18 | 832.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Shares repurchased | 294.50 | ||||
| Retained earnings | -16.10 | 53.27 | 105.11 | 206.22 | -70.86 |
| Profit of the financial year | 69.38 | 51.84 | 101.11 | 17.42 | 171.79 |
| Shareholders equity total | 143.27 | 195.11 | 296.22 | 313.63 | 485.42 |
| Non-current other liabilities | 4.75 | 55.40 | 2.02 | ||
| Non-current liabilities total | 4.75 | 55.40 | 2.02 | ||
| Current trade creditors | 139.31 | 93.99 | 98.59 | 113.17 | 133.58 |
| Current owed to group member | 95.83 | 2.74 | 58.97 | 94.97 | |
| Other non-interest bearing current liabilities | 129.12 | 222.95 | 142.10 | 138.41 | 118.45 |
| Current liabilities total | 364.26 | 316.94 | 243.43 | 310.55 | 347.00 |
| Balance sheet total (liabilities) | 512.28 | 567.45 | 541.66 | 624.18 | 832.42 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.